Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
|
| |
ý | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2018
|
| |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission file number: 000-33001
NATUS MEDICAL INCORPORATED
(Exact name of registrant as specified in its charter)
|
| | |
Delaware | | 77-0154833 |
(State or other jurisdiction of incorporation or organization) | | (I.R.S. Employer Identification No.) |
6701 Koll Center Parkway, Suite 120, Pleasanton, CA 94566
(Address of principal executive offices) (Zip Code)
(925) 223-6700
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No ¨
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ý No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” or an “emerging growth” company in Rule 12b-2 of the Exchange Act.:
|
| | | | | | |
Large Accelerated filer | | ý | | Accelerated filer | | ¨ |
| | | |
Non-accelerated filer | | o (Do not check if a smaller reporting company) | | Smaller reporting company | | ¨ |
| | | | | | |
Emerging growth company | | o | | | | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No ý
The number of issued and outstanding shares of the registrant’s Common Stock, $0.001 par value, as of October 31, 2018 was 33,781,323.
NATUS MEDICAL INCORPORATED
TABLE OF CONTENTS
|
| | |
| | Page No. |
| | |
| | |
| | |
| | |
| | |
| | |
| Condensed Consolidated Statements of Operations for the three and nine months ended September 30, 2018 and 2017 (unaudited) | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
NATUS MEDICAL INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)
(in thousands, except share and per share amounts)
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
ASSETS | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 54,440 |
| | $ | 88,950 |
|
Accounts receivable, net of allowance for doubtful accounts of $6,303 in 2018 and $8,978 in 2017 | 121,113 |
| | 126,809 |
|
Inventories | 80,586 |
| | 71,529 |
|
Prepaid expenses and other current assets | 30,843 |
| | 18,340 |
|
Total current assets | 286,982 |
| | 305,628 |
|
Property and equipment, net | 21,564 |
| | 22,071 |
|
Intangible assets, net | 155,623 |
| | 172,582 |
|
Goodwill | 162,995 |
| | 172,998 |
|
Deferred income tax | 10,135 |
| | 10,709 |
|
Other assets | 16,746 |
| | 25,931 |
|
Total assets | $ | 654,045 |
| | $ | 709,919 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | |
Current liabilities: | | | |
Accounts payable | $ | 20,595 |
| | $ | 25,242 |
|
Short-term debt | 20,000 |
| | — |
|
Accrued liabilities | 52,015 |
| | 51,738 |
|
Deferred revenue | 16,816 |
| | 15,157 |
|
Total current liabilities | 109,426 |
| | 92,137 |
|
Long-term liabilities: | | | |
Other liabilities | 21,338 |
| | 21,995 |
|
Long-term debt, net | 94,426 |
| | 154,283 |
|
Deferred income tax | 18,896 |
| | 19,407 |
|
Total liabilities | 244,086 |
| | 287,822 |
|
Stockholders’ equity: | | | |
Common stock, $0.001 par value, 120,000,000 shares authorized; shares issued and outstanding 33,755,514 in 2018 and 33,134,101 in 2017 | 331,607 |
| | 316,577 |
|
Preferred stock, $0.001 par value; 10,000,000 shares authorized; no shares issued and outstanding in 2018 and 2017 | — |
| | — |
|
Retained earnings | 113,895 |
| | 129,115 |
|
Accumulated other comprehensive loss | (35,543 | ) | | (23,595 | ) |
Total stockholders’ equity | 409,959 |
| | 422,097 |
|
Total liabilities and stockholders’ equity | $ | 654,045 |
| | $ | 709,919 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
NATUS MEDICAL INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Revenue | $ | 130,638 |
| | $ | 122,643 |
| | $ | 389,900 |
| | $ | 369,531 |
|
Cost of revenue | 51,583 |
| | 47,112 |
| | 159,849 |
| | 158,615 |
|
Intangibles amortization | 1,930 |
| | 1,290 |
| | 6,235 |
| | 3,789 |
|
Gross profit | 77,125 |
| | 74,241 |
| | 223,816 |
| | 207,127 |
|
Operating expenses: | | | | | | | |
Marketing and selling | 33,200 |
| | 32,537 |
| | 102,474 |
| | 95,106 |
|
Research and development | 15,127 |
| | 11,632 |
| | 46,186 |
| | 38,098 |
|
General and administrative | 15,799 |
| | 17,329 |
| | 56,966 |
| | 57,501 |
|
Intangibles amortization | 4,477 |
| | 3,882 |
| | 13,434 |
| | 11,841 |
|
Restructuring | 11,432 |
| | 321 |
| | 14,182 |
| | 914 |
|
Total operating expenses | 80,035 |
| | 65,701 |
| | 233,242 |
| | 203,460 |
|
Income (loss) from operations | (2,910 | ) | | 8,540 |
| | (9,426 | ) | | 3,667 |
|
Other income (expense), net | (726 | ) | | 150 |
| | (4,944 | ) | | (1,268 | ) |
Income (loss) before provision for income tax | (3,636 | ) | | 8,690 |
| | (14,370 | ) | | 2,399 |
|
Provision for income tax | 1,940 |
| | 17,203 |
| | (3,069 | ) | | 15,597 |
|
Net loss | $ | (5,576 | ) | | $ | (8,513 | ) | | $ | (11,301 | ) | | $ | (13,198 | ) |
Loss per share: | | | | | | | |
Basic | $ | (0.17 | ) | | $ | (0.26 | ) | | $ | (0.34 | ) | | $ | (0.41 | ) |
Diluted | $ | (0.17 | ) | | $ | (0.26 | ) | | $ | (0.34 | ) | | $ | (0.41 | ) |
Weighted average shares used in the calculation of loss per share: | | | | | | | |
Basic | 33,321 |
| | 32,593 |
| | 32,982 |
| | 32,536 |
|
Diluted | 33,321 |
| | 32,593 |
| | 32,982 |
| | 32,536 |
|
Other comprehensive income (loss): | | | | | | | |
Unrealized loss on available-for-sale investments | — |
| | — |
| | — |
| | (45 | ) |
Foreign currency translation adjustment | (2,312 | ) | | 5,166 |
| | (11,948 | ) | | 17,370 |
|
Total other comprehensive income (loss) | (2,312 | ) | | 5,166 |
| | (11,948 | ) | | 17,325 |
|
Comprehensive income (loss) | (7,888 | ) | | (3,347 | ) | | (23,249 | ) | | 4,127 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
NATUS MEDICAL INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
(unaudited)
(in thousands, except per share amounts)
|
| | | | | | | | | | | | | | | | | | |
| Common Stock | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Stockholders’ Equity |
| Shares | | Amount | |
Balances, December 31, 2017 | 33,134,101 |
| | $ | 316,577 |
| | $ | 129,115 |
| | $ | (23,595 | ) | | $ | 422,097 |
|
Cumulative-effect adjustment for ASU 2016-16 | — |
| | — |
| | (3,919 | ) | | — |
| | (3,919 | ) |
Vesting of restricted stock units | 100 |
| | — |
| | — |
| | — |
| | — |
|
Net issuance of restricted stock awards | 239,649 |
| | — |
| | — |
| | — |
| | — |
|
Stock-based compensation expense | — |
| | 2,361 |
| | — |
| | — |
| | 2,361 |
|
Repurchase of company stock | (147,893 | ) | | (4,736 | ) | | — |
| | — |
| | (4,736 | ) |
Taxes paid related to net share settlement of equity awards | (600 | ) | | (19 | ) | | — |
| | — |
| | (19 | ) |
Exercise of stock options | 46,173 |
| | 577 |
| | — |
| | — |
| | 577 |
|
Other comprehensive income | — |
| | — |
| | — |
| | 3,617 |
| | 3,617 |
|
Net loss | — |
| | — |
| | (3,148 | ) | | — |
| | (3,148 | ) |
Balances, March 31, 2018 | 33,271,530 |
| | $ | 314,760 |
| | $ | 122,048 |
| | $ | (19,978 | ) | | $ | 416,830 |
|
Vesting of restricted stock units | 166 |
| | — |
| | — |
| | — |
| | — |
|
Net issuance of restricted stock awards | 21,599 |
| | — |
| | — |
| | — |
| | — |
|
Employee stock purchase plan | 30,971 |
| | 870 |
| | — |
| | — |
| | 870 |
|
Stock-based compensation expense | — |
| | 3,219 |
| | — |
| | — |
| | 3,219 |
|
Repurchase of company stock | (25,652 | ) | | (893 | ) | | — |
| | — |
| | (893 | ) |
Taxes paid related to net share settlement of equity awards | (8,627 | ) | | (306 | ) | | — |
| | — |
| | (306 | ) |
Exercise of stock options | 300,350 |
| | 3,645 |
| | — |
| | — |
| | 3,645 |
|
Other comprehensive income | — |
| | — |
| | — |
| | (13,253 | ) | | (13,253 | ) |
Net loss | — |
| | — |
| | (2,577 | ) | | — |
| | (2,577 | ) |
Balances, June 30, 2018 | 33,590,337 |
| | $ | 321,295 |
| | $ | 119,471 |
| | $ | (33,231 | ) | | $ | 407,535 |
|
Net issuance of restricted stock awards | 2,595 |
| | — |
| | — |
| | — |
| | — |
|
Stock-based compensation expense | — |
| | 9,737 |
| | — |
| | — |
| | 9,737 |
|
Taxes paid related to net share settlement of equity awards
| (151,163 | ) | | (4,848 | ) | | — |
| | — |
| | (4,848 | ) |
Exercise of stock options | 313,745 |
| | 5,423 |
| | — |
| | — |
| | 5,423 |
|
Other comprehensive income | — |
| | — |
| | — |
| | (2,312 | ) | | (2,312 | ) |
Net loss | — |
| | — |
| | (5,576 | ) | | — |
| | (5,576 | ) |
Balances, September 30, 2018 | 33,755,514 |
| | $ | 331,607 |
| | $ | 113,895 |
| | $ | (35,543 | ) | | $ | 409,959 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
NATUS MEDICAL INCORPORATED AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(in thousands)
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2018 | | 2017 |
Operating activities: | | | |
Net loss | $ | (11,301 | ) | | $ | (13,198 | ) |
Adjustments to reconcile net loss to net cash provided by operating activities: | | | |
Provision for losses on accounts receivable | 5,871 |
| | 8,704 |
|
Depreciation and amortization | 25,652 |
| | 20,859 |
|
Loss on disposal of property and equipment | 410 |
| | 14 |
|
Warranty reserve | 73 |
| | 5,307 |
|
Share-based compensation | 15,446 |
| | 7,223 |
|
Changes in operating assets and liabilities: | | | |
Accounts receivable | 2,955 |
| | (13,660 | ) |
Inventories | (5,183 | ) | | 6,791 |
|
Prepaid expenses and other assets | (14,398 | ) | | 1,395 |
|
Accounts payable | (3,799 | ) | | (9,530 | ) |
Accrued liabilities | 968 |
| | (8,537 | ) |
Deferred revenue | 1,745 |
| | (7,890 | ) |
Deferred income tax | 517 |
| | 16,770 |
|
Net cash provided by operating activities | 18,956 |
| | 14,248 |
|
Investing activities: | | | |
Acquisition of businesses, net of cash acquired | 151 |
| | (142,592 | ) |
Purchase of property and equipment | (5,127 | ) | | (2,749 | ) |
Purchase of intangible assets | (637 | ) | | — |
|
Sale of short-term investments | — |
| | 34,019 |
|
Net cash used in investing activities | (5,613 | ) | | (111,322 | ) |
Financing activities: | | | |
Proceeds from stock option exercises and Employee Stock Purchase Program purchases | 10,515 |
| | 2,247 |
|
Repurchase of common stock | (5,629 | ) | | (2,268 | ) |
Taxes paid related to net share settlement of equity awards | (5,173 | ) | | (3,685 | ) |
Payment of contingent consideration related to a business combination | (147 | ) | | (2,946 | ) |
Proceeds from borrowings | — |
| | 60,000 |
|
Deferred debt issuance costs | — |
| | (354 | ) |
Payments on borrowings | (40,000 | ) | | (45,000 | ) |
Net cash provided by (used in) financing activities | (40,434 | ) | | 7,994 |
|
Exchange rate changes effect on cash and cash equivalents | (7,419 | ) | | 7,934 |
|
Net decrease in cash and cash equivalents | (34,510 | ) | | (81,146 | ) |
Cash and cash equivalents, beginning of period | 88,950 |
| | 213,551 |
|
Cash and cash equivalents, end of period | $ | 54,440 |
| | $ | 132,405 |
|
Supplemental disclosure of cash flow information: | | | |
Cash paid for interest | $ | 4,426 |
| | $ | 3,056 |
|
Cash paid for income taxes | $ | 7,946 |
| | $ | 4,312 |
|
Non-cash investing activities: | | | |
Property and equipment included in accounts payable | $ | 82 |
| | $ | 57 |
|
Inventory transferred to property and equipment | $ | 754 |
| | $ | 935 |
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
NATUS MEDICAL INCORPORATED AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (unaudited)
1 - Basis of Presentation and Significant Accounting Policies
The accompanying interim condensed consolidated financial statements of Natus Medical Incorporated (“Natus,” or the “Company”) have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Except where noted below within Note 1, the accounting policies followed in the preparation of the interim condensed consolidated financial statements are consistent in all material respects with those presented in Note 1 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.
Interim financial reports are prepared in accordance with the rules and regulations of the Securities and Exchange Commission; accordingly, the reports do not include all of the information and notes required by GAAP for annual financial statements. The interim financial information is unaudited, and reflects all normal adjustments that are, in the opinion of management, necessary for the fair presentation of our financial position, results of operations, and cash flows for the interim periods presented. The consolidated balance sheet as of December 31, 2017 was derived from audited financial statements, but does not include all disclosures required by GAAP. The accompanying financial statements should be read in conjunction with the financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017.
Operating results for the three and nine months ended September 30, 2018 are not necessarily indicative of the results that may be expected for the year ending December 31, 2018. The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.
Recent Adopted Accounting Pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update No. 2014-09, Revenue from Contracts with Customers (Topic 606) (“ASU 2014-09”), which supersedes nearly all existing revenue recognition guidance. The standard's core principle is that an entity should recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The standard creates a five-step model to achieve its core principle: (i) identify the contract(s) with a customer; (ii) identify the performance obligations in the contract; (iii) determine the transaction price; (iv) allocate the transaction's price to the separate performance obligations in the contract; and (v) recognize revenue when (or as) the entity satisfies a performance obligation. In addition, entities must disclose sufficient information to enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. Qualitative and quantitative disclosures are required about: (i) the entity's contracts with customers; (ii) the significant judgments, and changes in judgments, made in applying the guidance to those contracts; and (iii) any assets recognized from the costs to obtain or fulfill a contract with a customer.
The Company adopted the new revenue standard on January 1, 2018, without any material impact to its accounting policies or its reported results. The Company utilized the modified retrospective method of transition and applied a practical expedient permitting the Company to not disclose the consideration allocated to the remaining performance obligations or an explanation of when the Company expects to recognize revenue for all reporting periods presented before January 1, 2018, the date of initial application.
In October 2016, the FASB issued ASU 2016-16, Income Taxes (Topic 740). This update is to remove the prohibition in ASC 740 against the immediate recognition of the current and deferred income tax effects of intra-entity transfers of assets other than inventory. Under the ASU, the selling entity is required to recognize any current tax expense or benefit upon transfer of the asset. Similarly, the purchasing entity is required to recognize a deferred tax asset or deferred tax liability, as well as the related deferred tax benefit or expense, upon receipt of the asset. The Company adopted this guidance on a modified retrospective basis on January 1, 2018, recognizing a charge to retained earnings of approximately $3.9 million which reflects the unamortized portion of the deferred tax asset for both the consideration as well as the reserve.
In January 2017, the FASB issued ASU 2017-01, Business Combinations (Topic 805). This update is to
clarify the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisition (or disposals) of assets or businesses. The definition of a business affected many areas of accounting including acquisitions, disposals, goodwill, and consolidation. The adoption of this guidance prospectively on January 1, 2018 did not have an impact on the Company's consolidated financial statements.
In May 2017, the FASB issued ASU 2017-09, Compensation - Stock Compensation (Topic 718): Scope of Modification Accounting. This update provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. The adoption of this guidance prospectively on January 1, 2018 did not have an impact on the Company's consolidated financial statements.
In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. This update amends and simplifies existing hedge accounting guidance and allows for more hedging strategies to be eligible for hedge accounting. In addition, the ASU amends disclosure requirements and how hedge effectiveness is assessed. Effective January 1, 2018, the Company elected to early adopt ASU 2017-12. The adoption of this standard did not have an impact on the Company's consolidated financial statements.
In June 2018, the FASB issued ASU 2018-07, Compensation - Stock Compensation (Topic 718): Improvements to Nonemployee Share-Based Payment Accounting. This update simplifies the accounting for share-based payments made to nonemployees so the accounting for such payments is substantially the same as those made to employees. Under this ASU, share based awards to nonemployees will be measured at fair value on the grant date of the awards. Entities will need to assess the probability of satisfying performance conditions if any are present, and awards will continue to be classified according to ASC 718 upon vesting. This eliminates the need to reassess classification upon vesting, consistent with awards granted to employees. This ASU is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years, and early adoption is permitted. The Company elected to early adopt ASU 2018-07 effective July 1, 2018 and the adoption of this standard did not have an impact on the Company's consolidated financial statements.
Recent Issued Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842). This standard requires lease assets and lease liabilities arising from operating leases to be presented in the statement of financial position. Qualitative along with specific quantitative disclosures are required by lessees and lessors to meet the objective of enabling users of financial statements to assess the amount, timing, and uncertainty of cash flows arising from leases. ASU 2016-02 is effective for fiscal years beginning after December 15, 2018 including interim periods within those fiscal years. In July 2018, FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases, which affects narrow aspects of the guidance issued in the amendments in Update 2016-02. In July 2018, the FASB also issued ASU 2018-11, Targeted Improvements. The amendments in ASU 2018-11 provide additional clarification and implementation guidance on certain aspects of the previously issued ASU 2016-02 and have the same effective and transition requirements as ASU 2016-02. The Company is in the process of evaluating the impact of this standard on its consolidated financial statements. The Company has selected a lease software solution and is in the process of identifying changes to the business processes, systems and controls to support the adoption of this standard. While the Company is still evaluating the impact of this new standard on the consolidated financial statements, it is expected to result in a significant increase in total assets and total liabilities on the balance sheet.
In January 2017, the FASB issued ASU 2017-04, Intangibles - Goodwill and Other (Topic 350). This update modifies the concept of impairment from the condition that exists when the carrying amount of goodwill exceeds its implied fair value to the condition that exists when the carrying amount of a reporting unit exceeds its fair value. An entity no longer will determine goodwill impairment by calculating the implied fair value of goodwill by assigning the fair value of a reporting unit to all of its assets and liabilities as if that reporting unit had been acquired in a business combination. Because these amendments eliminate Step 2 from the goodwill impairment test, they should reduce the cost and complexity of evaluating goodwill for impairment. ASU 2017-04 is effective for the Company's annual and any interim goodwill impairment tests performed on or after January 1, 2020. The Company does not expect the adoption of ASU 2017-04 to have a material impact on its consolidated financial statements.
In February 2018, the FASB issued ASU 2018-02, Income Statement - Reporting Comprehensive Income (Topic 220). This update permits a company to reclassify its disproportionate income tax effects of the Tax Cuts and Jobs Act of 2017 (the “2017 Act”) on items within accumulated other comprehensive income (“AOCI”) to retained earnings (termed “stranded tax effects”). Only the stranded tax effects resulting from the 2017 Act are eligible for reclassification. The ASU also requires certain new disclosures, some of which are applicable for all companies. The ASU is effective for the Company on January 1, 2019. The Company is in the process of evaluating the impact of this standard on its consolidated financial statements.
In July 2018, the FASB issued ASU 2018-09, Codification Improvements. This update makes changes to a variety of topics to clarify, correct errors in, or make minor improvements to the Accounting Standard Codification. The majority of the amendments in ASU 2018-09 will be effective for us in annual periods beginning after December 15, 2018. The Company is in the process of evaluating the impact of this standard on its consolidated financial statements.
In August 2018, the FASB issued ASU 2018-13 Fair Value Measurement (Topic 813), Disclosure Framework-Changes to the Disclosure Requirements for Fair Value Measurement. This update amends Topic 820 to add, remove, and clarify disclosure requirements related to fair value measurement disclosure. For calendar year-end entities, the update will be effective for annual periods beginning January 1, 2020, and interim periods within those fiscal years. Early adoption of the amendments is permitted, including adoption in any interim period. As the standard relates only to disclosures, the Company does not expect the adoption to have a material impact on the consolidated financial statements and is still evaluating if it will early adopt.
Significant Accounting Policies
Revenue Recognition
Revenue is recognized when obligations under the terms of a contract with a customer are satisfied; generally this occurs with the transfer of control of devices, supplies, or services. Revenue is measured as the amount of consideration the Company expects to receive in exchange for transferring goods or providing services.
For the majority of devices and supplies, the Company transfers control and recognizes revenue when products ship from the warehouse to the customer. The Company generally does not provide rights of return on devices and supplies. Freight charges billed to customers are included in revenue and freight-related expenses are charged to cost of revenue.
Depending on the terms of the arrangement, the Company may also defer the recognition of a portion of the consideration received because it has to satisfy a future obligation (e.g. installation). Judgment is required to determine the standalone selling price (“SSP”) for each distinct performance obligation. The Company uses a single amount to estimate SSP for items that are not sold separately. In instances where SSP is not directly observable, such as when the Company does not sell the product or service separately, the SSP is determined using information that may include market conditions and other observable inputs.
The Company sells separately-priced service contracts that extend maintenance coverages for both medical devices and data management systems beyond the base agreements to customers. The separately priced service contracts range from 12 months to 36 months. The Company receives payment at the inception of the contract and recognizes revenue ratably over the service period.
For products containing embedded software, the Company determined the hardware and software components function together to deliver the products' essential functionality and are considered a combined performance obligation. Revenue recognition policies for sales of these products are substantially the same as for other tangible products.
The following information summarizes the Company's contract assets and liabilities (in thousands):
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Contract Assets | $ | 3,150 |
| | $ | 2,884 |
|
Deferred Revenue | $ | 20,866 |
| | $ | 18,901 |
|
Contract assets for the periods presented primarily represent the difference between revenue recognized based on the relative selling price of the related performance obligations and the contractual billing terms in the arrangements. Deferred revenue for the periods presented was primarily related to extended service contracts, installation, and training, for which the service fees are billed up-front. The associated deferred revenue is generally recognized ratably over the extended service period or when installation and training are complete.
The following table summarized the changes in the contract assets and contract liability balances for the nine months ended September 30, 2018:
|
| | | |
Unbilled AR, December 31, 2017 | $ | 2,884 |
|
Additions | 607 |
|
Transferred to Trade Receivable | (341 | ) |
Unbilled AR, September 30, 2018 | $ | 3,150 |
|
|
| | | |
Deferred Revenue, December 31, 2017 | $ | 18,901 |
|
Additions | 14,132 |
|
Revenue Recognized | (12,167 | ) |
Deferred Revenue, September 30, 2018 | $ | 20,866 |
|
At September 30, 2018, the short-term portion of the contract liability of $16.8 million and the long-term portion of $4.0 million were included in deferred revenue and other long term liabilities respectively, in the consolidated balance sheet. As of September 30, 2018, the Company is expected to recognize revenue associated with deferred revenue of approximately $6.3 million for the remainder of 2018, $11.2 million in 2019, $1.8 million in 2020, $0.9 million in 2021, and $0.7 million thereafter.
Financial Instruments and Derivatives
As part of a risk management strategy, the Company may enter into derivative contracts with various counterparts. All derivatives are recognized on the balance sheet at their estimated fair value. On the date a derivative contract is entered into, it is designated as a fair value hedge, a cash flow hedge, a foreign currency fair value or cash flow hedge, a hedge of net investment in a foreign operation, or a trading or non-hedging instrument.
Changes in the estimated fair value of a derivative which is highly effective and that is designated and qualifies as a cash flow hedge, to the extent that the hedge is effective, are initially recorded in other comprehensive income. Subsequently when the variability of cash flows of the hedged transaction affects earnings, it is reclassified into earnings as a component of interest expense. Any hedge ineffectiveness, which represents the amount by which the changes in the estimated fair value of the derivative differ from the variability in the cash flows of the forecasted transaction, is recognized in current-period earnings as a component of interest expense. When an interest rate swap designated as a cash flow hedge no longer qualifies for hedge accounting, changes in estimated fair value of the hedge previously reflected in accumulated other comprehensive income, along with any changes in estimated fair value occurring thereafter, are recognized in earnings. Cash flows from interest rate swap agreements are classified as net cash provided from operating activities on the consolidated statements of cash flows. The Company's accounting policy is to present the cash flows from the hedging instruments in the same category in the consolidated statements of cash flows as the category for the cash flows the hedged items.
2 - Business Combinations
Integra
On October 6, 2017, the Company acquired certain neurosurgery business assets from Integra LifeSciences (“Integra” or “Neurosurgery”) for $46.2 million in cash. As part of the acquisition, the Company acquired a global product line, including the manufacturing facility, it leases from a third party and the U.S. rights related to four other product lines. The total purchase price has been allocated to $13.7 million of tangible assets, $25.7 million of intangible assets with an associated weighted average life of 9 years being amortized on the straight line method, and $8.1 million of goodwill, offset by $1.3 million of net liabilities. Besides pro forma revenue, pro forma
financial information for the Integra acquisition is not presented as certain Integra expense data necessary to present pro forma net income and pro forma earnings per share is not available. Pro forma revenue assuming the acquisition had occurred on January 1, 2017 is $135.6 million and $407.1 million for the three and nine months ended September 30, 2017.
3 - Earnings Per Share
The components of basic and diluted EPS are as follows (in thousands, except per share amounts):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Net loss | $ | (5,576 | ) | | $ | (8,513 | ) | | $ | (11,301 | ) | | $ | (13,198 | ) |
Weighted average common shares | 33,321 |
| | 32,593 |
| | 32,982 |
| | 32,536 |
|
Dilutive effect of stock based awards | — |
| | — |
| | — |
| | — |
|
Diluted Shares | 33,321 |
| | 32,593 |
| | 32,982 |
| | 32,536 |
|
Basic loss per share | $ | (0.17 | ) | | $ | (0.26 | ) | | $ | (0.34 | ) | | $ | (0.41 | ) |
Diluted loss per share | $ | (0.17 | ) | | $ | (0.26 | ) | | $ | (0.34 | ) | | $ | (0.41 | ) |
Shares excluded from calculation of diluted EPS | 230 |
| | 507 |
| | 407 |
| | 550 |
|
4 - Inventories
Inventories consist of the following (in thousands):
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Raw materials and subassemblies | $ | 30,512 |
| | $ | 44,699 |
|
Work in process | 3,521 |
| | 3,788 |
|
Finished goods | 61,839 |
| | 43,488 |
|
Total inventories | 95,872 |
| | 91,975 |
|
Less: Non-current inventories | (15,286 | ) | | (20,446 | ) |
Inventories, current | $ | 80,586 |
| | $ | 71,529 |
|
As of September 30, 2018 and December 31, 2017, the Company has classified $15.3 million and $20.4 million, respectively, of inventories as other assets. This inventory consists primarily of service components used to repair products held by customers pursuant to warranty obligations and extended service contracts, including service components for products the Company no longer sells, inventory purchased for lifetime buys, and inventory impacted by ship holds. The Company believes these inventories will be utilized for their intended purpose.
5 – Intangible Assets
The following table summarizes the components of gross and net intangible asset balances (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| September 30, 2018 | | December 31, 2017 |
| Gross Carrying Amount | | Accumulated Impairment | | Accumulated Amortization | | Net Book Value | | Gross Carrying Amount | | Accumulated Impairment | | Accumulated Amortization | | Net Book Value |
Intangible assets with definite lives: | | | | | | | | | | | | | | | |
Technology | $ | 111,853 |
| | $ | (1,044 | ) | | $ | (48,275 | ) | | $ | 62,534 |
| | $ | 101,045 |
| | $ | (1,058 | ) | | $ | (42,048 | ) | | $ | 57,939 |
|
Customer related | 100,349 |
| | (50 | ) | | (36,244 | ) | | 64,055 |
| | 108,074 |
| | (50 | ) | | (28,972 | ) | | 79,052 |
|
Trade names | 47,450 |
| | (3,864 | ) | | (17,768 | ) | | 25,818 |
| | 49,313 |
| | (3,916 | ) | | (13,273 | ) | | 32,124 |
|
Internally developed software | 16,243 |
| | — |
| | (13,650 | ) | | 2,593 |
| | 15,610 |
| | — |
| | (12,293 | ) | | 3,317 |
|
Patents | 2,737 |
| | (132 | ) | | (2,521 | ) | | 84 |
| | 2,778 |
| | (133 | ) | | (2,495 | ) | | 150 |
|
Service Agreements | 1,190 |
| | — |
| | (651 | ) | | 539 |
| | — |
| | — |
| | — |
| | — |
|
Definite-lived intangible assets | $ | 279,822 |
| | $ | (5,090 | ) | | $ | (119,109 | ) | | $ | 155,623 |
| | $ | 276,820 |
| | $ | (5,157 | ) | | $ | (99,081 | ) | | $ | 172,582 |
|
Finite-lived intangible assets are amortized over their weighted average lives, which are 14 years for technology, 10 years for customer related intangibles, 7 years for trade names, 6 years for internally developed software, 13 years for patents, 2 years for service agreements and 11 years weighted average in total.
Internally developed software consists of $14.0 million relating to costs incurred for development of internal use computer software and $2.2 million for development of software to be sold.
Amortization expense related to intangible assets with definite lives was as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Technology | $ | 2,028 |
| | $ | 1,614 |
| | $ | 6,405 |
| | $ | 4,731 |
|
Customer related | 2,596 |
| | 2,264 |
| | 7,779 |
| | 6,627 |
|
Trade names | 1,553 |
| | 1,481 |
| | 4,635 |
| | 4,385 |
|
Internally developed software | 545 |
| | 504 |
| | 1,603 |
| | 1,511 |
|
Patents | 20 |
| | 29 |
| | 64 |
| | 85 |
|
Service Agreements | $ | 165 |
| | $ | — |
| | $ | 651 |
| | $ | — |
|
Total amortization | $ | 6,907 |
| | $ | 5,892 |
| | $ | 21,137 |
| | $ | 17,339 |
|
The amortization expense amounts shown above include internally developed software not held for sale of $0.5 million and $1.5 million for the three and nine months ended September 30, 2018, respectively. The amortization expense for internally developed software not held for sale is recorded within the Company's income statement as a general and administrative operating expense.
Expected amortization expense related to amortizable intangible assets is as follows (in thousands):
|
| | | |
Three months ending December 31, 2018 | $ | 6,750 |
|
2019 | 26,060 |
|
2020 | 23,580 |
|
2021 | 22,170 |
|
2022 | 18,533 |
|
2023 | 17,511 |
|
Thereafter | 41,019 |
|
Total expected amortization expense | $ | 155,623 |
|
6 – Goodwill
The carrying amount of goodwill and the changes in the balance are as follows (in thousands):
|
| | | |
December 31, 2017 | $ | 172,998 |
|
Purchase accounting adjustments | (7,822 | ) |
Foreign currency translation | (2,181 | ) |
September 30, 2018 | $ | 162,995 |
|
The purchase accounting adjustments above include adjustments for the validation of acquired balances, the Company's assessment of the valuation of inventory, and the valuation of acquired intangibles related to the neurosurgery business assets acquired from Integra LifeSciences.
7 - Property and Equipment, net
Property and equipment, net consist of the following (in thousands):
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Land | $ | 1,828 |
| | $ | 2,815 |
|
Buildings | 4,900 |
| | 5,096 |
|
Leasehold improvements | 4,630 |
| | 3,295 |
|
Equipment and furniture | 24,896 |
| | 25,612 |
|
Computer software and hardware | 12,647 |
| | 9,760 |
|
Demonstration and loaned equipment | 12,397 |
| | 11,932 |
|
| 61,298 |
| | 58,510 |
|
Accumulated depreciation | (39,734 | ) | | (36,439 | ) |
Total | $ | 21,564 |
| | $ | 22,071 |
|
Depreciation expense of property and equipment was approximately $2.0 million and $4.4 million for the three and nine months ended September 30, 2018 and approximately $1.1 million and $3.4 million for the three and nine months ended September 30, 2017.
8 - Reserve for Product Warranties
The Company provides a warranty for products that is generally one year in length, but in some cases regulations may require them to provide repair or remediation beyond the typical warranty period. If any of the products contain defects, the Company may incur additional repair and remediation costs. Service for domestic customers is provided by Company-owned service centers that perform all service, repair, and calibration services. Service for international customers is provided by a combination of Company-owned facilities, vendors on a contract basis, and distributors.
A warranty reserve is included in accrued liabilities for the expected future costs of servicing products. Additions to the reserve are based on management’s best estimate of probable liability. The Company considers a combination of factors including material and labor costs, regulatory requirements, and other judgments in determining the amount of the reserve. The reserve is reduced as costs are incurred to honor existing warranty and regulatory obligations.
As of September 30, 2018, the Company had accrued $4.2 million of estimated costs to bring certain products into U.S. regulatory compliance. The Company's estimate of these costs associated with bringing the products into compliance is primarily based upon the number of units outstanding that may require repair, costs associated with shipping, and the assumption the FDA will approve the Company's plan for compliance.
The details of activity in the warranty reserve are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Balance, beginning of period | $ | 10,913 |
| | $ | 14,139 |
| | $ | 10,995 |
| | $ | 10,670 |
|
Assumed through acquisitions | — |
| | 722 |
| | — |
| | 1,888 |
|
Additions charged to expense | 792 |
| | 1,984 |
| | 3,127 |
| | 9,437 |
|
Utilizations | (945 | ) | | (3,616 | ) | | (2,003 | ) | | (7,977 | ) |
Changes in estimate related to product remediation activities | (1,695 | ) | | (796 | ) | | (3,054 | ) | | (1,585 | ) |
Balance, end of period | $ | 9,065 |
| | $ | 12,433 |
| | $ | 9,065 |
| | $ | 12,433 |
|
The estimates the Company uses in projecting future product warranty costs may prove to be incorrect. Any future determination that product warranty reserves are understated could result in increases to cost of sales and reductions in operating profits and results of operations.
9 - Share-Based Compensation
As of September 30, 2018, the Company has two active share-based compensation plans, the 2011 Stock Awards Plan and the 2011 Employee Stock Purchase Plan. The terms of awards granted during the nine months ended September 30, 2018 and the methods for determining grant-date fair value of the awards are consistent with those described in the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2017.
Details of share-based compensation expense are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Cost of revenue | $ | 42 |
| | $ | 52 |
| | $ | 181 |
| | $ | 173 |
|
Marketing and selling | 207 |
| | 171 |
| | 603 |
| | 356 |
|
Research and development | 278 |
| | 299 |
| | 827 |
| | 1,076 |
|
General and administrative | 1,056 |
| | 1,727 |
| | 4,895 |
| | 5,618 |
|
Restructuring | 8,231 |
| | — |
| | 8,940 |
| | — |
|
Total | $ | 9,814 |
| | $ | 2,249 |
| | $ | 15,446 |
| | $ | 7,223 |
|
As of September 30, 2018, unrecognized compensation expense related to the unvested portion of stock options and other stock awards was approximately $10.0 million, which is expected to be recognized over a weighted average period of 2.0 years.
10 - Other Income (Expense), net
Other income (expense), net consists of (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Interest income | $ | 318 |
| | $ | — |
| | $ | 324 |
| | $ | 413 |
|
Interest expense | (1,649 | ) | | (1,042 | ) | | (5,250 | ) | | (3,291 | ) |
Foreign currency gain (loss) | 572 |
| | 1,123 |
| | 337 |
| | 1,591 |
|
Other income | 33 |
| | 69 |
| | (355 | ) | | 19 |
|
Total other income (expense), net | $ | (726 | ) | | $ | 150 |
| | $ | (4,944 | ) | | $ | (1,268 | ) |
11 - Income Taxes
The Company's tax provision for interim periods is determined using an estimated annual effective tax rate, adjusted for discrete events arising in each respective quarter. During each interim period, the Company updates the estimated annual effective tax rate which is subject to significant volatility due to several factors, including the Company's ability to accurately predict the income (loss) before provision for income taxes in multiple jurisdictions, the effects of acquisitions, the integration of those acquisitions, and changes in tax law. In circumstances where the Company is unable to predict income (loss) in multiple jurisdictions, the actual year to date effective tax rate may be the best estimate of the annual effective tax rate for purposes of determining the interim provision for income tax.
The Company recorded an expense from income tax of $1.9 million and a benefit from income tax of $3.1 million for the three and nine months ended September 30, 2018, respectively. The effective tax rate was (53.4)% and 21.4% for the three and nine months ended September 30, 2018, respectively.
The Company recorded an expense from income tax of $17.2 million and $15.6 million for the three and nine months ended September 30, 2017, respectively. The effective tax rate was 198.0% and 650.4% for the three and nine months ended September 30, 2017, respectively.
On December 22, 2017, the Tax Cuts and Jobs Act of 2017 (“2017 Act”) was signed into law making significant changes to the Internal Revenue Code. These changes include a federal statutory rate reduction from 35% to 21%, the transition of U.S. international taxation from a worldwide tax system to a territorial system, and a one-time transition tax on the mandatory deemed repatriation of cumulative foreign earnings as of December 31, 2017.
The decrease in the effective tax rate for the three and nine months ended September 30, 2018 compared with the three and nine months ended September 30, 2017 is primarily attributable to the changes in the valuation allowance position taken in 2017 and certain discrete items. The Company recorded a one-time, non-cash charge to income tax expense in the third quarter of 2017 in the amount of $11.4 million to establish a valuation allowance against its U.S. deferred tax assets balance while in the third quarter of fiscal 2018 the Company recorded an income tax benefit in the amount of $1.3 million to release the valuation allowance recorded against the French deferred tax assets. Additionally, significant excess tax benefits of stock-based compensation was recognized as the Company's former CEO exercised all of his remaining options during the third quarter of 2018. The Company's effective tax rate for the three and nine months ended September 30, 2018 differed from the federal statutory rate of 21% primarily due to the recognition of excess tax benefits of stock-based compensation and Federal and California research and development credits, non-deductible expenses, and the international provisions from the 2017 Act. The changes attributable to the 2017 Act which impacted the effective tax rate directly increased the amount of non-deductible executive compensation and introduced a new type of deemed inclusion related to global intangible low taxed income (“GILTI”). The percentage impact to the tax rate related to the changes from the 2017 Act for the three and nine months ended September 30, 2018 was significantly greater than the impact to the tax rate to shifts in geographical mix and discrete events for the three and nine months ended September 30, 2017.
On December 22, 2017, Staff Accounting Bulletin No. 118 (“SAB 118”) was issued to address the application of U.S. GAAP in situations when a registrant does not have the necessary information available, prepared, or analyzed (including computations) in reasonable detail to complete the accounting for certain income tax effects of the 2017 Act. In the fourth quarter of 2017, the Company recorded a provisional amount of $16.6 million related to the one-time transition tax on the mandatory deemed repatriation of foreign earnings, net of foreign tax credits. The transition tax will be paid in installments over an eight-year period, which started in 2018, and will not accrue interest. For the three and nine months ended September 30, 2018, there were no significant adjustments to this amount although it remains provisional. Additional detailed analysis of the Company's deferred tax assets and liabilities and its historical foreign earnings as well as potential correlative adjustments will be finalized during the fourth quarter of 2018 in accordance with the extended Federal tax return due date. The future issuance of U.S. Treasury Regulations, administrative interpretations or court decisions interpreting the 2017 Act may require further adjustments and changes in the Company's estimate. The final determination of the transition tax and remeasurement of the Company's deferred assets and liabilities will be completed as additional information becomes available, but no later than one year from the enactment of the 2017 Act. Any subsequent adjustment to these amounts will be recorded to current tax expense in the quarter of 2018 when the analysis is complete.
On August 1, 2018, The Department of Treasury and the IRS released proposed regulations under Section 965 ("the proposed 965 regulations"). The proposed 965 regulations provide guidance relating to the one-time transition tax on the mandatory deemed repatriation of foreign earnings from the enactment of the 2017 Act on December 22, 2017. The Company reviewed the proposed 965 regulations to determine the impact, if any, on the one-time transition tax liability and the impact of the clarifying guidance is not material for amounts computed as of September 30, 2018, but further refinements are expected in the fourth quarter as the deemed repatriation calculation is finalized.
For the three and nine months ended September 30, 2018, the Company has calculated its best estimate of the impact of the GILTI in its income tax provision in accordance with its understanding of the Act and guidance available as of the date of this filing. The Company has made a policy election to treat the GILTI as a period cost and does not recognize deferred taxes when basis differences exist that are expected to affect the amount of the GILTI inclusion upon reversal.
The Company recorded $405.0 thousand of net tax benefit related to unrecognized tax benefits for the nine months ended September 30, 2018, primarily due to the lapse of the applicable statute of limitations. Within the next twelve months, it is possible that uncertain tax benefit may change with a range of approximately zero to $3.9 million. The Company's tax returns remain open to examination as follows: U.S Federal, 2015 through 2017, U.S. States, 2013 through 2017, and significant foreign jurisdictions, 2013 through 2017.
12 - Debt and Credit Arrangements
The Company has a Credit Agreement with JP Morgan Chase Bank ("JP Morgan") and Citibank, NA (“Citibank”). The Credit Agreement provides for an aggregate $225.0 million of secured revolving credit facility. The Credit Agreement contains covenants, including covenants relating to maintenance of books and records, financial reporting and notification, compliance with laws, maintenance of properties and insurance, and limitations on guaranties, investments, issuance of debt, lease obligations and capital expenditures, and is secured by virtually all of the Company's assets. The Credit Agreement provides for events of default, including failure to pay any principal or interest when due, failure to perform or observe covenants, bankruptcy or insolvency events and the occurrence of a material adverse effect. The Company has no other significant credit facilities.
In addition to the customary restrictive covenants listed above, the Credit Agreement also contains financial covenants that require the Company to maintain a certain leverage ratio and fixed charge coverage ratio, each as defined in the Credit Agreement:
| |
• | Leverage Ratio, as defined, to be no higher than 2.75 to 1.00. |
| |
• | Interest Coverage Ratio, as defined, to be at least 1.75 to 1.00 at all times. |
At September 30, 2018, the Company was in compliance with the Leverage Ratio at 1.99 to 1.00 and the Interest Coverage Ratio at 5.22 to 1.00.
At September 30, 2018, the Company had $115.0 million outstanding under the Credit Agreement.
Pursuant to the terms of the Credit Agreement, the outstanding principal balance will bear interest at either (a) a fluctuating rate per annum equal to the Applicable Rate, as defined in the Credit Agreement, depending on our leverage ratio plus the higher of (i) the federal funds rate plus one-half of one percent per annum; (ii) the prime rate in effect on such a day; and (iii) the LIBOR rate plus one percent, or (b) a fluctuating rate per annum of LIBOR Rate plus the Applicable Rate, which ranges between 1.75% to 2.75%. The effective interest rate during the nine months ended September 30, 2018 was 4.38%. The Credit Agreement matures on September 23, 2021, at which time all principal amounts outstanding under the Credit Agreement will be due and payable.
Long-term debt consists of (in thousands):
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Revolving credit facility | $ | 115,000 |
| | $ | 155,000 |
|
Debt issuance costs | (574 | ) | | (717 | ) |
Less: current portion of long-term debt | 20,000 |
| | — |
|
Total long-term debt | $ | 94,426 |
| | $ | 154,283 |
|
As of September 30, 2018, the carrying value of total debt approximated fair market value.
13 - Financial Instruments and Derivatives
The Company uses interest rate swap derivative instruments to manage earnings and cash flow exposure resulting from changes in interest rates. These interest rate swaps apply a fixed interest rate on a portion of the Company's expected LIBOR-indexed floating-rate borrowings. The Company held the following interest rate swaps as of September 30, 2018 (in thousands):
|
| | | | | | | | | | | |
Hedged Item | Current Notional Amount | Designation Date | Effective Date | Termination Date | Fixed Interest Rate | Floating Rate | Estimated Fair Value |
1-month USD LIBOR Loan | $ | 40,000 |
| May 31, 2018 | June 1, 2018 | September 23, 2021 | 2.611% | 1-month USD LIBOR | $ | (130 | ) |
Total interest rate derivatives designated as cash flow hedge | $ | 40,000 |
| | | | | | $ | (130 | ) |
The Company designated these derivative instruments as cash flow hedges. The Company assesses the effectiveness of these derivative instruments and records the change in the fair value of a derivative instrument designated as a cash flow hedge as unrealized gains or losses in accumulated other comprehensive income (“AOCI”), net of tax. Once the hedged item affects earnings, the effective portion of any gain or loss will be reclassified to earnings. If the hedged cash flow does not occur, or if it becomes probable that it will not occur, the Company will reclassify the amount of any gain or loss on the related cash flow hedge to interest expense at that time.
As of September 30, 2018, the Company expects that approximately $11.0 thousand of losses associated with the cash flow hedge, net of tax, could be reclassified from AOCI into earnings within the next twelve months.
14 - Segment, Customer and Geographic Information
The Company operates in one reportable segment in which the Company provides healthcare products and services used for the screening, detection, treatment, monitoring and tracking of common medical ailments.
End-user customer base includes hospitals, clinics, laboratories, physicians, audiologists, and governmental agencies. Most of the Company's international sales are to distributors who resell products to end users or sub-distributors.
Revenue and long-lived asset information are as follows (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Consolidated Revenue: | | | | | | | |
United States | $ | 77,980 |
| | $ | 68,697 |
| | $ | 222,135 |
| | $ | 200,506 |
|
International | 52,658 |
| | 53,946 |
| | 167,765 |
| | 169,025 |
|
Totals | $ | 130,638 |
| | $ | 122,643 |
| | $ | 389,900 |
| | $ | 369,531 |
|
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Revenue by End Market: | | | | | | | |
Neurology Products | | | | | | | |
Devices and Systems | $ | 50,662 |
| | $ | 42,207 |
| | $ | 147,024 |
| | $ | 121,982 |
|
Supplies | 16,406 |
| | 14,151 |
| | 50,113 |
| | 44,220 |
|
Services | 2,722 |
| | 3,010 |
| | 9,025 |
| | 8,753 |
|
Total Neurology Revenue | 69,790 |
| | 59,368 |
| | 206,162 |
| | 174,955 |
|
Newborn Care Products | | | | | | | |
Devices and Systems | 15,324 |
| | 16,785 |
| | 45,275 |
| | 58,387 |
|
Supplies | 10,831 |
| | 10,988 |
| | 29,978 |
| | 33,733 |
|
Services | 5,055 |
| | 5,893 |
| | 15,935 |
| | 16,288 |
|
Total Newborn Care Revenue | 31,210 |
| | 33,666 |
| | 91,188 |
| | 108,408 |
|
Otometrics Products | | | | | | | |
Devices and Systems | 28,346 |
| | 19,820 |
| | 85,686 |
| | 63,719 |
|
Supplies | 1,292 |
| | 9,789 |
| | 6,864 |
| | 22,449 |
|
Total Otometrics Revenue | 29,638 |
| | 29,609 |
| | 92,550 |
| | 86,168 |
|
Total Revenue | $ | 130,638 |
| | $ | 122,643 |
| | $ | 389,900 |
| | $ | 369,531 |
|
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Property and equipment, net: | | | |
United States | $ | 10,398 |
| | $ | 10,128 |
|
Canada | 4,427 |
| | 5,068 |
|
Ireland | 3,926 |
| | 3,178 |
|
Argentina | 1,003 |
| | 1,591 |
|
Denmark | 996 |
| | 1,158 |
|
Other countries | 814 |
| | 948 |
|
Totals | $ | 21,564 |
| | $ | 22,071 |
|
During the three and nine months ended September 30, 2018 and 2017, no single customer or country outside the United States contributed to more than 10% of consolidated revenue.
15 - Fair Value Measurements
ASC 820 defines fair value, establishes a framework for measuring fair value and expands disclosures about fair value measurements. Fair value is defined under ASC 820 as the exit price associated with the sale of an asset or transfer of a liability in an orderly transaction between market participants at the measurement date. ASC 820 establishes the following three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value:
Level 1 - Quoted prices (unadjusted) in active markets that are accessible at the measurement date for assets or liabilities. The fair value hierarchy gives the highest priority to Level 1 inputs.
Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets and liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs that are used when little or no market data is available. The fair value hierarchy gives the lowest priority to Level 3 inputs.
The derivative financial instruments described in Note 13 are measured at fair value on a recurring basis and are presented on the consolidated balance sheets at fair value. The table below presents the fair value of the derivative financial instruments as well as the classification on the consolidated balance sheet (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| December 31, 2017 | | Additions | | Payments | | Adjustments | | September 30, 2018 |
Liabilities: | | | | | | | | | |
Interest Rate Swap | $ | — |
| | $ | (130 | ) | | $ | — |
| | $ | — |
| | $ | (130 | ) |
Total | $ | — |
| | $ | (130 | ) | | $ | — |
| | $ | — |
| | $ | (130 | ) |
The Company estimates the fair value of the interest rate swaps by calculating the present value of the expected future cash flows of each swap. The calculation incorporated the contractual terms of the derivatives, observable market interest rates which are considered to be Level 2 inputs, and credit risk adjustments, if any, to reflect the counterpart's as well as the Company's nonperformance risk. As of September 30, 2018, there have been no events of default under the interest rate swap agreement.
The following financial instruments are not measured at fair value on the Company’s consolidated balance sheet as of September 30, 2018 and December 31, 2017, but require disclosure of their fair values: cash and cash equivalents, accounts receivable, and accounts payable. The carrying value of these financial instruments approximates fair values because of their relatively short maturity.
In the third quarter of 2014, the Company listed its facility in Mundelein, Illinois for sale. This asset was thereafter measured at fair value less cost to sell and was classified as a Level 2 asset. On August 6, 2018, the Company sold the Mundelein facility for the carrying value of $1.2 million.
In the second quarter of 2018, the Company listed a portion of vacant land located in Canada for sale. The Company plans to sell 1.5 acres of the vacant land. This asset is measured at fair value less cost to sell based on market price information and is classified as a Level 2 asset. The book value of this asset on September 30, 2018 was $0.9 million, which is the amount in other current assets on the accompanying condensed consolidated balance sheet.
The Company also has contingent consideration associated with earn-outs from acquisitions. Contingent consideration liabilities are classified as Level 3 liabilities, as the Company uses unobservable inputs to value them, which is a probability-based income approach. Contingent consideration is classified as accrued liabilities on the condensed consolidated balance sheet. Subsequent changes in the fair value of contingent consideration liabilities are recorded within the Company's income statement as an operating expense.
Contingent considerations are as follows (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| December 31, 2017 | | Additions | | Payments | | Adjustments | | September 30, 2018 |
Liabilities: | | | | | | | | | |
Contingent consideration | $ | 147 |
| | $ | — |
| | $ | (147 | ) | | $ | — |
| | $ | — |
|
Total | $ | 147 |
| | $ | — |
| | $ | (147 | ) | | $ | — |
| | $ | — |
|
The significant unobservable inputs used in the fair value measurement of contingent consideration related to the acquisitions are annualized revenue forecasts developed by the Company’s management and the probability of achievement of those revenue forecasts. Significant changes in these unobservable inputs may result in a significant impact to the fair value measurement.
ITEM 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Overview
The following Management Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) supplements the MD&A in the Annual Report on Form 10-K for the year ended December 31, 2017 of Natus Medical Incorporated. MD&A should be read in conjunction with our condensed consolidated financial statements and accompanying footnotes, the risk factors referred to in Part II, Item 1A of this report, our Annual Report filed on Form 10-K for the year ended December 31, 2017 and the cautionary information regarding forward-looking statements at the end of this section.
Our Business
Natus is a leading provider of newborn care, neurology, and hearing and balance assessment healthcare products and services used for the screening, diagnosis, detection, treatment, monitoring and tracking of common medical ailments in newborn care, hearing impairment, neurological dysfunction, epilepsy, sleep disorders, neuromuscular diseases and balance and mobility disorders.
We have completed a number of acquisitions since 2003, consisting of either the purchase of a company, substantially all of the assets of a company, or individual products or product lines. In January 2017 we acquired Otometrics and in October 2017 we acquired the neurocritical care and neurosurgical product lines from Integra.
End Markets
Our products address the below end markets:
| |
• | Neurology - Includes products and services for diagnostic electroencephalography and long term monitoring, Intensive Care Unit monitoring, electromyography, sleep analysis or polysomnography, intra-operative monitoring, diagnostic and monitoring transcranial doppler ultrasound technology, and neurocritical and neurosurgical solutions. |
| |
• | Newborn Care - Includes products and services for newborn care including video streaming, hearing screening, brain injury, thermoregulation, jaundice management, retinopathy of prematurity, and various disposable products, as well as products for diagnostic hearing assessment for children through adult populations, and products to diagnose and assist in treating balance and mobility disorders. |
| |
• | Otometrics - Includes products such as computer-based audiological, otoneurologic and vestibular instrumentation and sound rooms for hearing and balance care professionals worldwide. Otometrics has a complete product and brand portfolio known for its sophisticated design technology in the hearing and balance assessment markets. Global brands include Aurical®, ICS®, and Madsen®. |
Segment and Geographic Information
We operate in one reportable segment, which we have presented as the aggregation of our Neuro, Newborn Care, and Otometrics product families. Within this reportable segment we are organized on the basis of the healthcare products and services we provide which are used for the screening, detection, treatment, monitoring, and tracking of common medical ailments in newborn care, hearing impairment, neurological dysfunction, epilepsy, and sleep disorders.
Our end-user customer base includes hospitals, clinics, laboratories, physicians, nurses, audiologists, and governmental agencies. Most of our international sales are to distributors, who in turn resell our products to end users or sub-distributors.
Information regarding our sales and long-lived assets in the U.S. and in countries outside the U.S. is contained in Note 14 – Segment, Customer and Geographic Information of our condensed consolidated financial statements included in this report and is incorporated in this section by reference.
Revenue by Product Category
We generate our revenue from sales of Devices and Systems, which are generally non-recurring, and from related Supplies and Services, which are generally recurring. The products that are attributable to these categories are described in our Annual Report on Form 10-K for the year ended December 31, 2017. Revenue from Devices and Systems, Supplies, and Services, as a percent of total revenue for the three and nine months ended September 30, 2018 and 2017, is as follows:
|
| | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Devices and Systems | 72 | % | | 65 | % | | 72 | % | | 66 | % |
Supplies | 22 | % | | 28 | % | | 22 | % | | 27 | % |
Services | 6 | % | | 7 | % | | 6 | % | | 7 | % |
Total | 100 | % | | 100 | % | | 100 | % | | 100 | % |
2018 Third Quarter Overview
Our business and operating results are driven in part by worldwide economic conditions. Our sales are significantly dependent on both capital spending by hospitals in the United States and healthcare spending by ministries of health outside the United States.
Our consolidated revenue increased $8.0 million in the third quarter ended September 30, 2018 to $130.6 million compared to $122.6 million in the third quarter of the previous year. Revenue growth was driven primarily by the addition of our Neurosurgery business last year and organic growth in our Neuro business unit, offset by a decline in Newborn Care driven by non-recurring orders from the prior period and product line rationalization.
Net loss was $5.6 million or $0.17 per share in the three months ended September 30, 2018, compared with net loss of $8.5 million or $0.26 per diluted share in the same period in 2017. The reduction in net loss was primarily due to a higher operating margin in Neurology due to higher revenue driven by the acquisition of Neurosurgery and increased Supplies revenue. Also contributing to reduction in net loss was a decrease in income taxes in the current period partly offset by an increase in amortization and restructuring costs related to the acquisition of Neurosurgery and finalization of the Otometrics intangible valuation.
Application of Critical Accounting Policies
We prepare our financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”). In so doing, we must often make estimates and use assumptions that can be subjective, and, consequently, our actual results could differ from those estimates. For any given individual estimate or assumption we make, there may also be other estimates or assumptions that are reasonable.
We believe that the following critical accounting policies require the use of significant estimates, assumptions, and judgments:
The use of different estimates, assumptions, or judgments could have a material effect on the reported amounts of assets, liabilities, revenue, expenses, and related disclosures as of the date of the financial statements and during the reporting period. These critical accounting policies are described in more detail in our Annual Report on Form 10-K for the year ended December 31, 2017, under Item 7, Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Results of Operations
The following table sets forth selected consolidated statement of operations data as a percentage of total revenue for the periods indicated:
|
| | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Revenue | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % |
Cost of revenue | 39.5 | % | | 38.4 | % | | 41.0 | % | | 42.9 | % |
Intangibles amortization | 1.5 | % | | 1.1 | % | | 1.6 | % | | 1.0 | % |
Gross profit | 59.0 | % | | 60.5 | % | | 57.4 | % | | 56.1 | % |
Operating expenses: | | | | | | | |
Marketing and selling | 25.4 | % | | 26.5 | % | | 26.3 | % | | 25.7 | % |
Research and development | 11.6 | % | | 9.5 | % | | 11.8 | % | | 10.3 | % |
General and administrative | 12.1 | % | | 14.1 | % | | 14.6 | % | | 15.6 | % |
Intangibles amortization | 3.4 | % | | 3.2 | % | | 3.4 | % | | 3.2 | % |
Restructuring | 8.8 | % | | 0.3 | % | | 3.6 | % | | 0.2 | % |
Total operating expenses | 61.3 | % | | 53.6 | % | | 59.7 | % | | 55.0 | % |
Loss from operations | (2.3 | )% | | 6.9 | % | | (2.3 | )% | | 1.1 | % |
Other expense, net | (0.5 | )% | | 0.1 | % | | (1.4 | )% | | (0.3 | )% |
Loss before provision for income tax | (2.8 | )% | | 7.0 | % | | (3.7 | )% | | 0.8 | % |
Provision for income tax | 1.5 | % | | 14.0 | % | | (0.8 | )% | | 4.2 | % |
Net loss | (4.3 | )% | | (7.0 | )% | | (2.9 | )% | | (3.4 | )% |
Revenues
The following table shows revenue by products during the three and nine months ended September 30, 2018 and September 30, 2017 (in thousands):
|
| | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | Change | | 2018 | | 2017 | | Change |
Neurology Products | | | | | | | | | | | |
Devices and Systems | $ | 50,662 |
| | $ | 42,207 |
| | 20 | % | | $ | 147,024 |
| | $ | 121,982 |
| | 21 | % |
Supplies | 16,406 |
| | 14,151 |
| | 16 | % | | 50,113 |
| | 44,220 |
| | 13 | % |
Services | 2,722 |
| | 3,010 |
| | (10 | )% | | 9,025 |
| | 8,753 |
| | 3 | % |
Total Neurology Revenue | 69,790 |
| | 59,368 |
| | 18 | % | | 206,162 |
| | 174,955 |
| | 18 | % |
Newborn Care Products | | | | | | | | | | | |
Devices and Systems | 15,324 |
| | 16,785 |
| | (9 | )% | | 45,275 |
| | 58,387 |
| | (22 | )% |
Supplies | 10,831 |
| | 10,988 |
| | (1 | )% | | 29,978 |
| | 33,733 |
| | (11 | )% |
Services | 5,055 |
| | 5,893 |
| | (14 | )% | | 15,935 |
| | 16,288 |
| | (2 | )% |
Total Newborn Care Revenue | 31,210 |
| | 33,666 |
| | (7 | )% | | 91,188 |
| | 108,408 |
| | (16 | )% |
Otometrics Products | | | | | | | | | | | |
Devices and Systems | 28,346 |
| | 19,820 |
| | 43 | % | | 85,686 |
| | 63,719 |
| | 34 | % |
Supplies | 1,292 |
| | 9,789 |
| | (87 | )% | | 6,864 |
| | 22,449 |
| | (69 | )% |
Total Otometrics Revenue | 29,638 |
| | 29,609 |
| | — | % | | 92,550 |
| | 86,168 |
| | 7 | % |
Total Revenue | $ | 130,638 |
| | $ | 122,643 |
| | 7 | % | | $ | 389,900 |
| | $ | 369,531 |
| | 6 | % |
For the three months ended September 30, 2018, Neurology revenue increased by 18% compared to the same quarter last year. Revenue from sales of Neurology Devices and Systems increased by 20% driven mainly by the addition of revenue from Neurosurgery product lines and, to a lesser extent, growth in electroencephalography (“EEG”) and intra-operative monitoring (“IOM”) sales in our domestic market. Revenue from Supplies increased by 16% mainly in our domestic market and was due in part primarily to the addition of revenue from Neurosurgery products. Revenue from Services decreased by 10% primarily due to a decrease in the number of test days and a decrease in the amount of revenue recognized per test day in the current quarter for our GND Services.
For the three months ended September 30, 2018, Newborn Care revenue decreased by 7% compared to the same quarter last year. The decrease was driven by one-time tender award for Vision imaging products in India, Brazil, Columbia and Mexico in the third quarter of 2017 which totaled $1.5 million, a reduction in Peloton hearing screening service revenue due to reduced collectability per screen, unfavorable foreign exchange rates in Argentina, and end-of-life decisions for certain products that did not have the required scale to remain viable. These factors were partially offset by higher revenue from Balance and Mobility products released from ship hold during the quarter.
For the three months ended September 30, 2018, Otometrics revenue was flat compared to the same period last year. While revenue overall was flat, Otometrics experienced double digit growth in sales domestically and in China during the quarter. This growth was offset by a reduction in sales internationally driven by legal entity name changes as part of our integration efforts and a reduction in distributor sales due to the economic environment in certain countries in the Middle East.
For the nine months ended September 30, 2018, Neurology revenue increased by 18% compared to the same quarter last year. Revenue from sales of Neurology Devices and Systems increased by 21% driven mainly by the addition of revenue from Neurosurgery product lines. Revenue from Supplies increased by 13% mainly in our domestic market and was due in part to the addition of revenue from Neurosurgery products. Revenue from Services increased by 3% due to an increase in the amount of revenue recognized per test day for our GND Services in the current quarter partially offset by a decline in the number of test days completed.
For the nine months ended September 30, 2018, Newborn Care revenue decreased by 16% compared to the same quarter last year. The decrease is primarily due to the recognition of approximately $10.0 million of revenue in the first half of 2017 from our contract with the government of Venezuela which did not reoccur in 2018. We also experienced a one-time shipment of NeoBlue blanket backlog in the first quarter of 2017 and a one-time shipment of hearing devices and supplies to China, Japan, and Australia in the second quarter of 2017. In addition to non-recurring revenue from the prior year, unfavorable foreign exchange rates in Argentina, the lower collection per screen on the Peloton hearing screening service, the ship hold on Balance and Mobility products during the first half of the year and end-of-life decisions for certain products that did not have the required scale to remain viable also contributed to the decline in revenue as of year to date in 2018.
For the nine months ended September 30, 2018, Otometrics revenue increased by 7% compared to the same period last year. This increase was driven by strong growth in international sales in the first six months of 2018, in addition to favorable foreign exchange rates which was partly offset by a decline in domestic sales which was largely attributable to the restructuring of the US sales team.
Revenue from domestic sales increased to $78.0 million for the three months ended September 30, 2018 compared to $68.7 million in the three months ended September 30, 2017. The increase in domestic revenue was driven by the addition of our Neurosurgery business which was partly offset by declines in Newborn Care domestic revenue.
Revenue from international sales decreased to $52.7 million for the three months ended September 30, 2018 compared to $53.9 million in the third quarter of 2017. Decreases in the Newborn Care and Otometrics international revenue was partially offset by the addition of Neurosurgery revenue.
Cost of Revenue and Gross Profit
Cost of revenue and gross profit consists of (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Revenue | $ | 130,638 |
| | $ | 122,643 |
| | $ | 389,900 |
| | $ | 369,531 |
|
Cost of revenue | 51,583 |
| | 47,112 |
| | 159,849 |
| | 158,615 |
|
Intangibles amortization | 1,930 |
| | 1,290 |
| | 6,235 |
| | 3,789 |
|
Gross profit | 77,125 |
| | 74,241 |
| | 223,816 |
| | 207,127 |
|
Gross profit percentage | 59.0 | % | | 60.5 | % | | 57.4 | % | | 56.1 | % |
For the three months ended September 30, 2018, gross profit as a percentage of revenue decreased 1.5% compared to the same period in the prior year. This decrease was primarily driven by increased device and systems sales which have a lower gross margin than supplies and services. For the nine months ended September 30, 2018, gross profit as a percentage of revenue increased 1.3% compared to the same period in the prior year. This increase was mainly attributable to the improvement in Newborn Care gross profit, which was lower in the prior year due to sales to the government of Venezuela, partially offset by the addition of Neurosurgery products.
Operating Costs
Operating costs consist of (in thousands):
|
| | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2018 | | 2017 | | 2018 | | 2017 |
Marketing and selling | $ | 33,200 |
| | $ | 32,537 |
| | $ | 102,474 |
| | $ | 95,106 |
|
Percentage of revenue | 25.4 | % | | 26.5 | % | | 26.3 | % | | 25.7 | % |
Research and development | $ | 15,127 |
| | $ | 11,632 |
| | $ | 46,186 |
| | $ | 38,098 |
|
Percentage of revenue | 11.6 | % | | 9.5 | % | | 11.8 | % | | 10.3 | % |
General and administrative | $ | 15,799 |
| | $ | 17,329 |
| | $ | 56,966 |
| | $ | 57,501 |
|
Percentage of revenue | 12.1 | % | | 14.1 | % | | 14.6 | % | | 15.6 | % |
Intangibles amortization | $ | 4,477 |
|
| $ | 3,882 |
| | $ | 13,434 |
| | $ | 11,841 |
|
Percentage of revenue | 3.4 | % | | 3.2 | % | | 3.4 | % | | 3.2 | % |
Restructuring | $ | 11,432 |
| | $ | 321 |
| | $ | 14,182 |
| | $ | 914 |
|
Percentage of revenue | 8.8 | % | | 0.3 | % | | 3.6 | % | | 0.2 | % |
Marketing and Selling
Marketing and selling expenses increased for the three and nine months ended September 30, 2018 due to higher payroll costs related to the addition of Neurosurgery and higher commissions compared to the same period in 2017.
Research and Development
Research and development expenses increased during the three and nine months ended September 30, 2018 compared to the same periods in 2017. The increase relates to the addition of Neurosurgery products and increased spend on new product development, including Otoscan® and Retcam products.
General and Administrative
General and administrative expense during the three and nine months ended September 30, 2018 decreased when compared to the same periods in the prior year. This decrease was due to a reduction in bad debt expense related to our GND and Peloton businesses. For the nine months ended September 30, 2018 these were partially offset by increased expenses incurred related to our annual stockholders' meeting.
Intangibles Amortization
Intangibles amortization increased during the three and nine months ended September 30, 2018 as compared to the same periods in 2017. This increase was attributable to intangibles acquired in the Neurosurgery assets acquisition during the fourth quarter of 2017.
Restructuring
Restructuring expenses increased during the three and nine months ended September 30, 2018 compared to the same periods in 2017. The large increase was driven by costs associated with the Company's executive management transition which was primarily comprised of accelerated vesting of stock compensation and severance expense.
Other Income (Expense), net
Other income (expense), net consists of investment income, interest expense, net currency exchange gains and losses, and other miscellaneous income and expense. For the three months ended September 30, 2018 we reported $0.7 million of other expense compared to $0.2 million of other income for the same period in 2017. For the nine months ended September 30, 2018 we reported $4.9 million of other expense compared to other expense of $1.3 million for the same period in 2017. This increase in expense in both the three and nine months ended September 30, 2018 was attributable to a higher interest expense due to borrowing to complete the acquisitions of Otometrics and Neurosurgery assets as well as exchange rate fluctuations.
Provision for Income Tax
Our tax provision for interim periods is determined using an estimated annual effective tax rate, adjusted for discrete events arising in each respective quarter. During each interim period, we update the estimated annual effective tax rate which is subject to significant volatility due to several factors, including our ability to accurately predict the income (loss) before provision for income taxes in multiple jurisdictions, the effects of acquisitions, the integration of those acquisitions, and changes in tax law. In circumstances where we are unable to predict income (loss) in multiple jurisdictions, the actual year to date effective tax rate may be the best estimate of the annual effective tax rate for purposes of determining the interim provision for income tax.
We recorded an expense from income tax of $1.9 million and a benefit from income tax of $3.1 million for the three and nine months ended September 30, 2018, respectively. The effective tax rate was (53.4)% and 21.4% for the three and nine months ended September 30, 2018, respectively.
We recorded an expense from income tax of $17.2 million and $15.6 million for the three and nine months ended September 30, 2017, respectively. The effective tax rate was 198.0% and 650.4% for the three and nine months ended September 30, 2017, respectively.
The decrease in the effective tax rate for the three and nine months ended September 30, 2018 compared with the three and nine months ended September 30, 2017 is primarily attributable to the changes in the valuation allowance position taken in 2017 and certain discrete items. We recorded a one-time, non-cash charge to income tax expense in the third quarter of 2017 in the amount of $11.4 million to establish a valuation allowance against our U.S. deferred tax assets balance while in the third quarter of fiscal 2018, we recorded an income tax benefit in the amount of $1.3 million to release the valuation allowance recorded against the French deferred tax assets. Additionally, significant excess tax benefits of stock-based compensation was recognized as the Company's former CEO exercised all of his remaining options during the third quarter of 2018. Our effective tax rate for the three and nine months ended September 30, 2018 differed from the federal statutory rate of 21% primarily due to the recognition of excess tax benefits of stock-based compensation and Federal and California research and development credits, non-deductible expenses, and the international provisions from the Tax Cuts and Jobs Acts of 2017 (“2017 Act”). The changes attributable to the 2017 Act which impacted the effective tax rate directly increased the amount of non-deductible executive compensation and introduced a new type of deemed inclusion related to global intangible low taxed income (“GILTI”). The percentage impact to the tax rate related to the changes from the 2017 Act for the three and nine months ended September 30, 2018 was significantly greater than the impact to the tax rate to shifts in geographical mix and discrete events for the three and nine months ended September 30, 2017.
We recorded $405.0 thousand of net tax benefit related to unrecognized tax benefits for the nine months ended September 30, 2018, primarily due to the lapse of the applicable statute of limitations. Within the next twelve months, it is possible that uncertain tax benefit may change with a range of approximately zero to $3.9 million. Our tax returns remain open to examination as follows: U.S Federal, 2015 through 2017, U.S. States, 2013 through 2017, and significant foreign jurisdictions, 2013 through 2017.
Liquidity and Capital Resources
Liquidity and capital resources consist of (in thousands):
|
| | | | | | | |
| September 30, 2018 | | December 31, 2017 |
Cash and cash equivalents | $ | 54,440 |
| | $ | 88,950 |
|
Working capital | 177,556 |
| | 213,491 |
|
|
| | | | | | | |
| Nine Months Ended September 30, |
| 2018 | | 2017 |
Net cash provided by operating activities | $ | 18,956 |
| | $ | 14,248 |
|
Net cash used in investing activities | (5,613 | ) | | (111,322 | ) |
Net cash provided by (used in) financing activities | (40,434 | ) | | 7,994 |
|
We believe that our current cash and cash equivalents and any cash generated from operations will be sufficient to meet our ongoing operating requirements for the foreseeable future.
As of September 30, 2018, we had cash and cash equivalents outside the U.S. in certain of our international subsidiaries of $45.4 million. We intend to permanently reinvest the cash held by our international subsidiaries except for Excel-Tech and Natus Ireland, which we intend to repatriate. If, however, a portion of these funds were needed for and distributed to our operations in the United States, we would be subject to additional U.S. income taxes and foreign withholding taxes depending on facts and circumstances at the time of distribution. The amount of taxes due would depend on the amount and manner of repatriation, as well as the country from which the funds were repatriated.
On September 23, 2016, we entered into a Credit Agreement with JP Morgan Chase Bank and Citibank, NA that provides for an aggregate $150.0 million secured revolving credit facility. On September 15, 2017, we exercised our right to increase the amount available under the facility by $75.0 million, bringing the aggregate revolving credit facility to $225.0 million. The Credit Agreement contains covenants, including covenants relating to maintenance of books and records, financial reporting and notification, compliance with laws, maintenance of properties and insurance, and limitations on guaranties, investments, issuances of debt, lease obligations and capital expenditures. The Credit Agreement provides for events of default, including failure to pay any principal or interest when due, failure to perform or observe covenants, bankruptcy or insolvency events and the occurrence of a material adverse effect. We have no other significant credit facilities. As of September 30, 2018 we had $115.0 million outstanding under the Credit Facility.
During the nine months ended September 30, 2018 cash provided by operating activities of $19.0 million was the result of $11.3 million of net loss, non-cash adjustments to net loss of $47.5 million, and net cash outflows of $17.2 million from changes in operating assets and liabilities. The change in non-cash adjustment to net loss was driven by increased share based compensation from the Company's executive transition and increased depreciation and amortization due to the Neurosurgery assets acquisition. Cash used in investing activities during the period was $5.6 million, driven by cash used to acquire other property and equipment. Cash used in financing activities during the nine months ended September 30, 2018 was $40.4 million and consisted of repayment of borrowing of $40.0 million, $5.6 million for repurchases of common stock under our share repurchase program, $5.2 million for taxes
paid related to net share settlement of equity awards, and $0.1 million for contingent consideration payments, offset by stock option exercises of $10.5 million.
During the nine months ended September 30, 2017 cash provided by operating activities of $14.2 million was the result of $13.2 million of net loss, non-cash adjustments to net loss of $42.1 million, and net cash outflows of $14.7 million from changes in operating assets and liabilities. The change in non-cash adjustment to net loss was driven by increased depreciation and amortization due to the Otometrics acquisition and additional warranty and accounts receivable reserves. Cash used in investing activities during the period was $111.3 million, driven by the acquisition of Otometrics for $142.9 million, offset by the sale of short-term investments of $34.0 million. Cash used to acquire other property and equipment was $2.7 million. Cash provided by financing activities during the nine months ended September 30, 2017 was $8.0 million and consisted of proceeds from borrowing of $60.0 million and stock option exercises of $2.2 million, offset by $45.0 million for payment on borrowings, $3.7 million for taxes paid related to net share settlement of equity awards, $2.9 million for a contingent consideration payment for the Retcam acquisition, and $2.3 million for repurchase of common stock under our share repurchase program.
Our future liquidity and capital requirements will depend on numerous factors, including the:
| |
• | Extent to which we make acquisitions; |
| |
• | Amount and timing of revenue; |
| |
• | Extent to which our existing and new products gain market acceptance; |
| |
• | Cost and timing of product development efforts and the success of these development efforts; |
| |
• | Cost and timing of marketing and selling activities; and |
| |
• | Availability of borrowings under line of credit arrangements and the availability of other means of financing. |
Commitments and Contingencies
In the normal course of business, we enter into obligations and commitments that require future contractual payments. The commitments result primarily from firm, non-cancellable purchase orders placed with contract vendors that manufacture some of the components used in our medical devices and related disposable supply products, as well as commitments for leased office space, and bank debt. The following table summarized our contractual obligations and commercial commitments as of September 30, 2018 (in thousands):
|
| | | | | | | | | | | | | | | | | | | |
| | | Payments Due by Period |
| Total | | Less than 1 Year | | 1-3 Years | | 3-5 Years | | More than 5 Years |
Unconditional purchase obligations | $ | 66,988 |
| | $ | 61,274 |
| | $ | 5,714 |
| | $ | — |
| | $ | — |
|
Operating lease obligations | 27,710 |
| | 1,746 |
| | 11,454 |
| | 7,451 |
| | 7,059 |
|
Bank debt | 115,000 |
| | — |
| | — |
| | 115,000 |
| | — |
|
Interest payments | 10,160 |
| | 1,449 |
| | 7,645 |
| | 1,066 |
| | — |
|
Repatriation tax | $ | 11,754 |
| | $ | 1,078 |
| | $ | 2,034 |
| | $ | 2,923 |
| | $ | 5,719 |
|
Total | |